Property Info
- MLS O6365037
- Unit No 907
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 495
- Living Area (sqft) 495
- Foundation Slab
- Min Lease Slab
- HOA Fees $258.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield8.6% | Annual Rent$15,000.00 | Property Taxes$2,504.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,504.12 | $12,520.60 | $25,041.20 | |||
| Net Cash Flow | $12,495.88 | $62,479.40 | $124,958.80 | |||
| HOA Fees | $3,096.00 | $15,480.00 | $30,960.00 |